[PMBTECH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 109.53%
YoY- -21.81%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 95,711 52,496 321,617 239,410 161,596 72,845 350,699 -57.95%
PBT 1,460 179 11,267 10,545 5,316 2,577 14,796 -78.67%
Tax -390 -43 -1,912 -2,608 -1,528 -732 -3,223 -75.56%
NP 1,070 136 9,355 7,937 3,788 1,845 11,573 -79.58%
-
NP to SH 1,070 136 9,356 7,937 3,788 1,845 11,574 -79.58%
-
Tax Rate 26.71% 24.02% 16.97% 24.73% 28.74% 28.41% 21.78% -
Total Cost 94,641 52,360 312,262 231,473 157,808 71,000 339,126 -57.32%
-
Net Worth 91,492 89,911 90,616 88,361 82,886 81,397 79,793 9.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 581 - 1,161 - - - 1,549 -48.02%
Div Payout % 54.35% - 12.42% - - - 13.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,492 89,911 90,616 88,361 82,886 81,397 79,793 9.55%
NOSH 77,536 75,555 77,450 77,509 77,464 77,521 77,469 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.12% 0.26% 2.91% 3.32% 2.34% 2.53% 3.30% -
ROE 1.17% 0.15% 10.32% 8.98% 4.57% 2.27% 14.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 123.44 69.48 415.26 308.88 208.61 93.97 452.69 -57.98%
EPS 1.38 0.18 12.08 10.24 4.89 2.38 14.94 -79.59%
DPS 0.75 0.00 1.50 0.00 0.00 0.00 2.00 -48.02%
NAPS 1.18 1.19 1.17 1.14 1.07 1.05 1.03 9.49%
Adjusted Per Share Value based on latest NOSH - 77,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.05 2.77 16.98 12.64 8.53 3.85 18.52 -57.98%
EPS 0.06 0.01 0.49 0.42 0.20 0.10 0.61 -78.72%
DPS 0.03 0.00 0.06 0.00 0.00 0.00 0.08 -48.02%
NAPS 0.0483 0.0475 0.0479 0.0467 0.0438 0.043 0.0421 9.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.44 0.41 0.55 0.68 0.69 0.82 -
P/RPS 0.39 0.63 0.10 0.18 0.33 0.73 0.18 67.51%
P/EPS 34.78 244.44 3.39 5.37 13.91 28.99 5.49 242.76%
EY 2.88 0.41 29.46 18.62 7.19 3.45 18.22 -70.79%
DY 1.56 0.00 3.66 0.00 0.00 0.00 2.44 -25.80%
P/NAPS 0.41 0.37 0.35 0.48 0.64 0.66 0.80 -35.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 22/05/08 28/02/08 -
Price 0.49 0.45 0.45 0.45 0.73 0.90 0.70 -
P/RPS 0.40 0.65 0.11 0.15 0.35 0.96 0.15 92.41%
P/EPS 35.51 250.00 3.73 4.39 14.93 37.82 4.69 286.05%
EY 2.82 0.40 26.84 22.76 6.70 2.64 21.34 -74.08%
DY 1.53 0.00 3.33 0.00 0.00 0.00 2.86 -34.12%
P/NAPS 0.42 0.38 0.38 0.39 0.68 0.86 0.68 -27.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment